FISKERIKONSULENT EIENDOM AS

8300 SVOLVÆR

Finances

Return on Equity

−314,81 %

Current Ratio

1,19

Debt-to-Equity Ratio

100,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	240 000	240 000	240 000	240 000
Net Income	−85 000	530 000	−50 000	−11 000
Total Assets	3 771 000	3 730 000	3 281 000	3 494 000
Total Equity	27 000	112 000	183 000	532 000

Income (NOK)	2022	2021	2020	2019
Revenue	240 000	240 000	240 000	240 000
Expenditure	219 000	224 000	222 000	194 000
Operating Profit	21 000	16 000	18 000	46 000
Financial Income	0	613 000	13 000	28 000
Financial Costs	129 000	80 000	95 000	95 000
Financial Balance	−129 000	533 000	−82 000	−67 000
Earnings Before Tax	−109 000	549 000	−64 000	−21 000
Tax	−24 000	19 000	−14 000	−10 000
Net Income	−85 000	530 000	−50 000	−11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 543 000	2 810 000	2 957 000	3 192 000
Total Current Assets	1 228 000	920 000	324 000	301 000
Total Assets	3 771 000	3 730 000	3 281 000	3 494 000
Total Retained Equity	−73 000	12 000	83 000	432 000
Total Equity	27 000	112 000	183 000	532 000
Total Long-Term Debt	2 711 000	2 504 000	2 572 000	2 623 000
Total Current Debt	1 033 000	1 114 000	526 000	338 000
Total Equity and Debt	3 771 000	3 730 000	3 281 000	3 494 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	240 000	240 000	240 000	240 000
Other Income	0	0	0	0
Revenue	240 000	240 000	240 000	240 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	93 000	62 000
Depreciation	64 000	64 000	63 000	63 000
Impairment	0	0	0	0
Expenditure	219 000	224 000	222 000	194 000
Operating Profit	21 000	16 000	18 000	46 000
Financial Income	0	613 000	13 000	28 000
Financial Costs	129 000	80 000	95 000	95 000
Financial Balance	−129 000	533 000	−82 000	−67 000
Dividends	0	0	0	0
Net Income	−85 000	530 000	−50 000	−11 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 443 000	2 492 000	2 521 000	2 569 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	15 000	30 000	45 000
Total Tangible Assets	2 443 000	2 507 000	2 551 000	2 614 000
Total Fiancial Fixed Assets	100 000	303 000	406 000	578 000
Total Fixed Assets	2 543 000	2 810 000	2 957 000	3 192 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	252 000	2 000	146 000	0
Total Current Assets	1 228 000	920 000	324 000	301 000
Total Assets	3 771 000	3 730 000	3 281 000	3 494 000
Total Equity	27 000	112 000	183 000	532 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 711 000	2 504 000	2 572 000	2 623 000
Creditors	13 000	15 000	1 000	6 000
Unpaid Taxes	6 000	6 000	10 000	5 000
Dividends	0	0	0	0
Other Current Debt	1 014 000	1 092 000	514 000	328 000
Total Current Debt	1 033 000	1 114 000	526 000	338 000
Total Equity and Debt	3 771 000	3 730 000	3 281 000	3 494 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−314,81 %	473,21 %	−27,32 %	−2,07 %
Debt-to-Equity Ratio	100,41	22,36	14,05	4,93
Operating Profit Margin	8,75 %	6,67 %	7,5 %	19,17 %
Current Ratio	1,19	0,83	0,62	0,89
Quick Ratio	1,19	0,83	0,62	0,89
Equity Ratio	0,01	0,03	0,06	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %